¥718.59
Below FV▲ +37.4% against the close used
Model range ¥150.90 – ¥1,092.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥150.90Fair value¥718.59Bull¥1,092.97
FairClose
52-week traded range
52W low ¥444.0052W high ¥1,296.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
GMO internet,Inc. closed at ¥523.00, 27.2% below the consensus fair value of ¥718.59 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 25.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥918.46
+75.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥150.90
-71.1%
√(22.5 × EPS × BVPS)
EPS=20.28, BVPS=49.9 · outside Graham range (P/E 25.8, P/B 10.5) — asset-light, treat as a rough floor
P/E Fair Value
¥405.60
-22.4%
EPS × 20x (sector P/E)
EPS=20.28, Sector P/E=20x
Peter Lynch (PEG)
¥608.40
+16.3%
EPS × Growth% (PEG = 1 is fair)
EPS=20.28, g=30%
EV/EBITDA
¥827.19
+58.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.84B
Dividend Discount (DDM)
¥1,092.97
+109.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.24, r=10%, g=8%
Book Value (P/B)
¥661.24
+26.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49.9, ROE=59%, g=6%, r=10%
Reverse DCF
¥523.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 102.9%
Margin of Safety
¥368.74
-29.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=491.65, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.